Znap Inc. is a young company founded by a UCLA graduate. Annual Balance Sheet and Income...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Znap Inc. is a young company founded by a UCLA graduate. Annual Balance Sheet and Income Statement of Znap are provided below (as of Dec 31st 2021). a) (20 points) Company would like to grow its sales by 25% from 2021 to 2022. Given the following conditions, produce Znap's proforma statements for 2022: 1. Sales and Costs(COGS&Adm&Dep) grow at 25%. 2. Interest for 2022 is 10% of 2022 Long Term Debt. (You can check to see that Interest was 10% of Long Term Debt for 2021 as well.) 3. Tax rate is 20%. 4. Company would like to preserve its dividend policy as in 2021. 5. Company would like to purchase back $50 worth of its own stock in 2022. 6. All accounts on the Assets side grow at the same rate as sales. 7. Accounts Payable grows at the same rate as sales. 8. No new stock will be issued in 2022. 9. Company meets half of its external financing need by borrowing short term and half of it by borrowing long term. Company ZNAP, Pro Forma Income Statement Sales Costs (COGS&Adm&Dep) Interest Taxable Income Taxes Net Income Dividends Additions to Retained Earnings 2021 $1,000 700 160 140 28 112 0 112 2022 (Projected) Current Assets Cash Accounts Receivable Inventory Total Current Assets Net Fixed Assets Total Assets Company ZNAP, Pro Forma Balance Sheet 2021 160 440 600 1,200 1,800 3,000 % of Sales 2022 (Projected Current Liabilities Accounts Payable Notes Payable Total Current Liabilities Long-Term Debt Owners' Equity Stock Retained Earnings Total Liabilities and Owners' Equity 2021 300 100 400 1,600 888 112 3,000 %of Sales 2022 (Projected) Znap Inc. is a young company founded by a UCLA graduate. Annual Balance Sheet and Income Statement of Znap are provided below (as of Dec 31st 2021). a) (20 points) Company would like to grow its sales by 25% from 2021 to 2022. Given the following conditions, produce Znap's proforma statements for 2022: 1. Sales and Costs(COGS&Adm&Dep) grow at 25%. 2. Interest for 2022 is 10% of 2022 Long Term Debt. (You can check to see that Interest was 10% of Long Term Debt for 2021 as well.) 3. Tax rate is 20%. 4. Company would like to preserve its dividend policy as in 2021. 5. Company would like to purchase back $50 worth of its own stock in 2022. 6. All accounts on the Assets side grow at the same rate as sales. 7. Accounts Payable grows at the same rate as sales. 8. No new stock will be issued in 2022. 9. Company meets half of its external financing need by borrowing short term and half of it by borrowing long term. Company ZNAP, Pro Forma Income Statement Sales Costs (COGS&Adm&Dep) Interest Taxable Income Taxes Net Income Dividends Additions to Retained Earnings 2021 $1,000 700 160 140 28 112 0 112 2022 (Projected) Current Assets Cash Accounts Receivable Inventory Total Current Assets Net Fixed Assets Total Assets Company ZNAP, Pro Forma Balance Sheet 2021 160 440 600 1,200 1,800 3,000 % of Sales 2022 (Projected Current Liabilities Accounts Payable Notes Payable Total Current Liabilities Long-Term Debt Owners' Equity Stock Retained Earnings Total Liabilities and Owners' Equity 2021 300 100 400 1,600 888 112 3,000 %of Sales 2022 (Projected)
Expert Answer:
Answer rating: 100% (QA)
Here are the proforma statements for Znap Inc for 2022 Pro Forma Income Statement Sales 1000 x 125 1250 Costs COGSAdmDep 700 x 125 875 Interest Longterm debt 10 1600 10 160 Taxable Income 1250 875 160 ... View the full answer
Related Book For
Financial Accounting and Reporting a Global Perspective
ISBN: 978-1408076866
4th edition
Authors: Michel Lebas, Herve Stolowy, Yuan Ding
Posted Date:
Students also viewed these accounting questions
-
The 2017 comparative balance sheet and income statement of 4 Seasons Supply Corp. follow. 4 Seasons had no non-cash investing and financing transactions during 2017. During the year, there were no...
-
Below are balance sheet and income statement data for Eunice Burns Company. Additional information for Eunice Burns Company is as follows: (a) Bad debt expense of $160 is included in selling and...
-
The balance sheet and income statement of Eastland Products, Inc., are as follows: Income Statement for Year Ended December 31, 2016 (in Millions of Dollars)...
-
1. a. b. C. d. e. MULTIPLE CHOICE The ratio percentage of earnings retained is the same as that termed: dividend yield dividend payout 2. a. b. C. d. e. UIBS C. d. e. 4. a. b. C. d. e. Class Work 1...
-
In July 1993, Shanghai Petrochemical Company Limited became the first company organized under the laws of the Peoples Republic of China to publicly issue its shares on the worldwide market. Shanghai...
-
If the typical consumer buys 200 gallons of gasoline and the gasoline tax increases by $3, revenue neutrality requires that the consumers income tax must ________ (increase/decrease) by ________.
-
How many times can you define a function?
-
Wild Expansion Co. acquired the following assets in exchange for various nonmonetary assets. 2011 Mar. 15 Acquired from another company a large lathe in exchange for three small lathes. The small...
-
Let G = (V,E) be a simple graph with |V| 2. The complement graph G of G is the simple graph whose vertex set is V and whose edge set consists of all the edges that have as endpoints nonadjacent...
-
In problem 8.16, a college chemistry instructor thinks the use of embedded tutors will improve the success rate in introductory chemistry courses. The instructor carried out a hypothesis test and...
-
What do you think that only a small percentage of teachers or schools use experiential learning? What are some of the barriers? If you were a school principal planning to convert your conventional...
-
Aluminium has a resistivity of 2.65 10-8 m. 1) The resistance of a piece of metal is directly proportional to the length and inversely proportional to the cross-sectional area. Explain how this can...
-
The areas of walls A, B, and C, which surround the vessel filled with homogeneous liquid are shown in the figure aside. Compare the liquid pressure forces around points A, B, and C. 25 A liquid B 45
-
A potential function for a system in which a two dimensional force acts is given by U(x, y) = yx - x in an appropriate unit system. i) Find the force acting at point (x,y). ii) Find the work done by...
-
A horizontal spring has spring constant k = 360 N/m. (a) How much work is required to compress it from its uncompressed length (x = 0) to x = 11.0 cm? (b) If a 1.85-kg block is placed against the...
-
A CMOS camera is used to image a 20m tall object at a distance of 10m from the camera. If the camera uses a sensor of side length 1cm what focal length lens, to the nearest mm, should be used? If the...
-
how do I estimate an individual's probability using linear probability model? What is the command for reviews? I know for probit model it is (for example) scalar personal_probability =...
-
PC Contractors, Inc., was an excavating business in Kansas City, Missouri. Union Bank made loans to PC, subject to a perfected security interest in its equipment and other assets, including...
-
The Electrolux Group (hereafter Electrolux) is a producer of home appliances and appliances for professional use, selling more than 40 million products to customers in 150 countries. The companys...
-
China Petroleum & Chemical Corporation (known as Sinopec), introduced in Chapter 15, is an integrated energy and chemical company. The principal operations of Sinopec Corp. and its subsidiaries...
-
Microsoft Corporation is engaged in developing, manufacturing, licensing and supporting a range of software products and services for different types of computing devices. The companys common stock...
-
Distinguish between foreign trade and foreign investment.
-
What documentation is usually involved in an international sale of goods?
-
How can services be exported?
Study smarter with the SolutionInn App